The WACC of Ceres Power Holdings PLC (CWR.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.10% - 9.20% | 7.65% |
| Tax rate | 8.90% - 11.60% | 10.25% |
| Cost of debt | 7.00% - 10.10% | 8.55% |
| WACC | 6.1% - 9.2% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.35 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 9.20% |
| Tax rate | 8.90% | 11.60% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 7.00% | 10.10% |
| After-tax WACC | 6.1% | 9.2% |
| Selected WACC | 7.7% | |